Market Closed -
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
1,552
JPY
|
+0.06%
|
|
+3.50%
|
+28.15%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,107,381
|
5,188,021
|
7,600,186
|
9,590,952
|
9,966,660
|
18,374,539
|
-
|
-
|
Enterprise Value (EV)
1 |
7,107,381
|
5,188,021
|
7,600,186
|
9,590,952
|
9,966,660
|
18,374,539
|
18,374,539
|
18,374,539
|
P/E ratio
|
8.22
x
|
9.84
x
|
9.78
x
|
8.6
x
|
9.35
x
|
12.9
x
|
12.4
x
|
11.6
x
|
Yield
|
4%
|
6.2%
|
4.23%
|
3.68%
|
3.77%
|
2.66%
|
3.04%
|
3.26%
|
Capitalization / Revenue
|
1.91
x
|
1.3
x
|
1.26
x
|
1.58
x
|
2.21
x
|
4.01
x
|
3.78
x
|
3.64
x
|
EV / Revenue
|
1.91
x
|
1.3
x
|
1.26
x
|
1.58
x
|
2.21
x
|
4.01
x
|
3.78
x
|
3.64
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.44
x
|
0.32
x
|
0.45
x
|
0.56
x
|
0.59
x
|
0.99
x
|
0.93
x
|
0.88
x
|
Nbr of stocks (in thousands)
|
12,922,510
|
12,873,502
|
12,844,661
|
12,614,694
|
11,754,523
|
11,835,452
|
-
|
-
|
Reference price
2 |
550.0
|
403.0
|
591.7
|
760.3
|
847.9
|
1,552
|
1,552
|
1,552
|
Announcement Date
|
5/15/19
|
5/15/20
|
5/17/21
|
5/16/22
|
5/15/23
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,725,720
|
3,986,304
|
6,025,336
|
6,075,887
|
4,503,000
|
4,577,661
|
4,867,010
|
5,052,241
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,078,582
|
1,184,445
|
1,248,400
|
1,216,700
|
1,594,200
|
1,770,415
|
1,846,956
|
1,938,293
|
Operating Margin
|
28.95%
|
29.71%
|
20.72%
|
20.03%
|
35.4%
|
38.68%
|
37.95%
|
38.37%
|
Earnings before Tax (EBT)
1 |
1,145,327
|
829,443
|
1,042,036
|
1,489,857
|
1,569,923
|
1,996,708
|
2,034,397
|
2,149,500
|
Net income
1 |
872,689
|
528,151
|
777,018
|
1,130,840
|
1,116,496
|
1,420,059
|
1,463,945
|
1,562,324
|
Net margin
|
23.42%
|
13.25%
|
12.9%
|
18.61%
|
24.79%
|
31.02%
|
30.08%
|
30.92%
|
EPS
2 |
66.91
|
40.95
|
60.49
|
88.45
|
90.73
|
119.9
|
125.7
|
133.9
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
22.00
|
25.00
|
25.00
|
28.00
|
32.00
|
41.31
|
47.16
|
50.54
|
Announcement Date
|
5/15/19
|
5/15/20
|
5/17/21
|
5/16/22
|
5/15/23
|
-
|
-
|
-
|
Fiscal Period: März |
2020 S1
|
2020 S2
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Net sales
1 |
3,585,298
|
-
|
3,139,256
|
1,454,692
|
2,958,419
|
1,404,499
|
1,712,969
|
1,124,813
|
3,189,404
|
4,314,217
|
2,479,550
|
923,000
|
1,241,301
|
1,246,119
|
-
|
2,842,013
|
939,040
|
1,043,489
|
1,205,655
|
1,176,738
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
740,455
|
354,048
|
637,500
|
295,530
|
283,670
|
425,185
|
-4,253
|
-
|
486,247
|
212,680
|
556,609
|
538,720
|
-
|
424,935
|
272,414
|
358,797
|
488,715
|
479,509
|
Operating Margin
|
-
|
-
|
23.59%
|
24.34%
|
21.55%
|
21.04%
|
16.56%
|
37.8%
|
-0.13%
|
-
|
19.61%
|
23.04%
|
44.84%
|
43.23%
|
-
|
14.95%
|
29.01%
|
34.38%
|
40.54%
|
40.75%
|
Earnings before Tax (EBT)
1 |
786,104
|
-
|
572,619
|
559,171
|
1,055,941
|
400,266
|
33,650
|
241,043
|
292,701
|
533,744
|
250,621
|
785,558
|
703,061
|
-
|
1,237,093
|
523,619
|
427,500
|
-
|
-
|
-
|
Net income
1 |
609,958
|
-
|
400,826
|
398,351
|
781,433
|
288,965
|
60,442
|
113,685
|
117,406
|
231,091
|
112,084
|
767,999
|
558,389
|
368,892
|
927,281
|
370,635
|
199,750
|
336,370
|
399,910
|
476,743
|
Net margin
|
17.01%
|
-
|
12.77%
|
27.38%
|
26.41%
|
20.57%
|
3.53%
|
10.11%
|
3.68%
|
5.36%
|
4.52%
|
83.21%
|
44.98%
|
29.6%
|
-
|
13.04%
|
21.27%
|
32.24%
|
33.17%
|
40.51%
|
EPS
2 |
47.20
|
-
|
31.21
|
31.03
|
60.87
|
22.57
|
5.010
|
9.030
|
9.470
|
18.50
|
9.190
|
63.04
|
46.44
|
30.67
|
77.11
|
30.93
|
12.79
|
27.58
|
35.45
|
38.48
|
Dividend per Share
2 |
12.50
|
12.50
|
12.50
|
13.50
|
13.50
|
-
|
14.50
|
-
|
-
|
16.00
|
-
|
16.00
|
-
|
20.50
|
20.50
|
-
|
20.50
|
-
|
-
|
-
|
Announcement Date
|
11/13/19
|
5/15/20
|
11/13/20
|
11/15/21
|
11/15/21
|
2/2/22
|
5/16/22
|
8/2/22
|
11/14/22
|
11/14/22
|
2/2/23
|
5/15/23
|
8/1/23
|
11/14/23
|
11/14/23
|
2/5/24
|
-
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5.4%
|
3.3%
|
4.7%
|
6.7%
|
6.5%
|
8.14%
|
7.81%
|
8.03%
|
ROA (Net income/ Total Assets)
|
0.44%
|
0.38%
|
0.3%
|
0.42%
|
0.27%
|
0.4%
|
0.45%
|
0.48%
|
Assets
1 |
200,061,668
|
138,411,604
|
256,661,822
|
269,613,523
|
415,951,121
|
354,421,216
|
327,746,387
|
327,757,971
|
Book Value Per Share
2 |
1,252
|
1,245
|
1,308
|
1,350
|
1,433
|
1,575
|
1,669
|
1,762
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/15/19
|
5/15/20
|
5/17/21
|
5/16/22
|
5/15/23
|
-
|
-
|
-
|
Last Close Price
1,552
JPY Average target price
1,655
JPY Spread / Average Target +6.63% Consensus |
1st Jan change
|
Capi.
|
---|
| +28.15% | 117B | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | -11.67% | 138B | | +0.10% | 139B |
Other Banks
|